Coeur Mining, Inc. (FRA:CDM1)
Germany · Delayed Price · Currency is EUR 17.50
-2.91 (-14.26%)
At close: Jan 30, 2026
Coeur Mining Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 1,701 | 1,054 | 821.21 | 785.64 | 832.83 | 785.46 | |
Revenue Growth (YoY) | 68.28% | 28.35% | 4.53% | -5.67% | 6.03% | 10.39% |
Cost of Revenue | 872.81 | 638.59 | 687.53 | 647.18 | 549.49 | 477.32 |
Gross Profit | 827.91 | 415.41 | 133.67 | 138.46 | 283.34 | 308.14 |
Selling, General & Admin | 53.11 | 47.73 | 41.61 | 39.46 | 40.4 | 33.72 |
Amortization of Goodwill & Intangibles | 213.18 | 124.17 | 99.82 | 111.63 | 128.32 | 131.39 |
Other Operating Expenses | - | - | - | 3.14 | -9.93 | - |
Operating Expenses | 351.09 | 231.56 | 172.39 | 180.85 | 209.95 | 207.75 |
Operating Income | 476.82 | 183.86 | -38.72 | -42.39 | 73.39 | 100.39 |
Interest Expense | -36.86 | -51.28 | -29.1 | -23.86 | -16.45 | -20.71 |
Currency Exchange Gain (Loss) | -1.27 | 4.75 | -0.46 | -0.85 | -2.78 | -2.25 |
Other Non Operating Income (Expenses) | 3.5 | 6.98 | 3.8 | 1.74 | 1.73 | 1.65 |
EBT Excluding Unusual Items | 442.19 | 144.31 | -64.48 | -65.36 | 55.89 | 79.09 |
Merger & Restructuring Charges | -19.7 | -8.52 | - | - | - | - |
Gain (Loss) on Sale of Investments | - | - | 3.38 | -63.53 | -10.48 | 7.6 |
Gain (Loss) on Sale of Assets | - | - | -12.32 | 63.79 | - | -2.85 |
Asset Writedown | -4 | -4 | - | - | - | - |
Legal Settlements | -7.31 | -7.16 | - | - | -25.98 | - |
Other Unusual Items | 0.13 | 1.71 | 4.95 | 1.65 | -15.79 | -21.17 |
Pretax Income | 411.3 | 126.35 | -68.46 | -63.45 | 3.64 | 62.67 |
Income Tax Expense | 2.55 | 67.45 | 35.16 | 14.66 | 34.96 | 37.05 |
Earnings From Continuing Operations | 408.76 | 58.9 | -103.61 | -78.11 | -31.32 | 25.63 |
Net Income | 408.76 | 58.9 | -103.61 | -78.11 | -31.32 | 25.63 |
Net Income to Common | 408.76 | 58.9 | -103.61 | -78.11 | -31.32 | 25.63 |
Shares Outstanding (Basic) | 546 | 392 | 343 | 275 | 250 | 241 |
Shares Outstanding (Diluted) | 553 | 397 | 343 | 275 | 250 | 243 |
Shares Change (YoY) | 42.31% | 15.85% | 24.67% | 10.05% | 3.09% | 10.85% |
EPS (Basic) | 0.75 | 0.15 | -0.30 | -0.28 | -0.13 | 0.11 |
EPS (Diluted) | 0.74 | 0.15 | -0.30 | -0.28 | -0.13 | 0.11 |
Free Cash Flow | 368.52 | -8.95 | -297.33 | -326.74 | -199.3 | 49.43 |
Free Cash Flow Per Share | 0.67 | -0.02 | -0.87 | -1.19 | -0.80 | 0.20 |
Gross Margin | 48.68% | 39.41% | 16.28% | 17.62% | 34.02% | 39.23% |
Operating Margin | 28.04% | 17.44% | -4.71% | -5.40% | 8.81% | 12.78% |
Profit Margin | 24.03% | 5.59% | -12.62% | -9.94% | -3.76% | 3.26% |
Free Cash Flow Margin | 21.67% | -0.85% | -36.21% | -41.59% | -23.93% | 6.29% |
EBITDA | 709.74 | 325.61 | 77.51 | 83.47 | 213.69 | 243.53 |
EBITDA Margin | 41.73% | 30.89% | 9.44% | 10.62% | 25.66% | 31.00% |
D&A For EBITDA | 232.91 | 141.75 | 116.23 | 125.86 | 140.3 | 143.14 |
EBIT | 476.82 | 183.86 | -38.72 | -42.39 | 73.39 | 100.39 |
EBIT Margin | 28.04% | 17.44% | -4.71% | -5.40% | 8.81% | 12.78% |
Effective Tax Rate | 0.62% | 53.38% | - | - | 961.44% | 59.11% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.